Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.3% first-year return on $275k initial cash invested.
-14.3%
Cash On Cash
3.23%
Cap Rate
0.54
DSCR
$6,315
Rent
-$3,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1308k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$262k
Closing costs
1%
$13,082
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,315
Total Expenses
$9,588
Mortgage P&I
103%
$6,481
Property Taxes
15%
$942
Home Insurance
7%
$472
HOA
1%
$50
Property Management
10%
$632
CapEx
5%
$316
Vacancy
6%
$379
Maintenance
5%
$316
Other
0%
$0